Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Drawout Engineering ApS Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading...   Loading...

1000.0 Bankruptcy Risk  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Bankruptcy risk for industry   1.0% 1.0% 1.0% 1.0% 1.0% 1.0% 1.0% 1.0%   Bankruptcy risk   7.0% 3.7% 3.2% 5.3% 5.4% 3.4% 11.2% 11.2%   Credit score (0-100)   36 53 55 40 41 53 22 22   Credit rating   BBB BBB BBB BBB BBB BBB BB BB   Credit limit (kDKK)   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   1,835 1,565 1,897 1,795 2,681 2,967 0.0 0.0   EBITDA   250 324 227 273 672 770 0.0 0.0   EBIT   223 298 189 273 672 670 0.0 0.0   Pre-tax profit (PTP)   219.5 286.4 177.0 261.2 664.7 667.4 0.0 0.0   Net earnings   169.0 221.0 136.9 202.5 509.7 484.7 0.0 0.0   Pre-tax profit without non-rec. items   220 286 177 261 665 667 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Tangible assets total   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   606 719 1,156 359 668 941 641 641   Interest-bearing liabilities   2.4 3.5 34.9 76.3 75.1 376 0.0 0.0   Balance sheet total (assets)   1,213 1,179 1,822 1,029 1,430 2,267 641 641   Net Debt   -477 -619 -1,167 -385 -615 -666 -641 -641     See the entire balance sheet 1000.0 Volume  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Net sales growth   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   1,835 1,565 1,897 1,795 2,681 2,967 0.0 0.0   Gross profit growth   7.7% -14.7% 21.2% -5.4% 49.4% 10.7% -100.0% 0.0%   Employees   2 2 3 3 3 3 0 0   Employee growth %   0.0% 0.0% 50.0% 0.0% 0.0% 0.0% -100.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   1,213 1,179 1,822 1,029 1,430 2,267 641 641   Balance sheet change%   10.9% -2.8% 54.5% -43.5% 39.0% 58.5% -71.7% 0.0%   Added value   249.6 324.3 227.5 273.1 671.6 770.2 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -27 -27 -39 0 0 301 -401 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 4.0 5.0 5.0 5.0 5.0 0.0 0.0   1000.0 Profitability  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A EBITDA %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   12.1% 19.0% 9.9% 15.2% 25.0% 22.6% 0.0% 0.0%   Net Earnings %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   ROA %   19.5% 24.9% 12.6% 19.2% 54.6% 36.1% 0.0% 0.0%   ROI %   39.1% 43.1% 18.6% 32.2% 114.0% 64.0% 0.0% 0.0%   ROE %   29.4% 33.3% 14.6% 26.7% 99.2% 60.2% 0.0% 0.0%   1000.0 Solidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   50.0% 61.0% 63.5% 34.8% 46.7% 41.5% 100.0% 100.0%   Relative indebtedness %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Relative net indebtedness %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   -190.9% -190.9% -512.9% -141.0% -91.5% -86.4% 0.0% 0.0%   Gearing %   0.4% 0.5% 3.0% 21.3% 11.2% 40.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   458.0% 379.8% 60.6% 21.5% 9.0% 0.1% 0.0% 0.0%   1000.0 Liquidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   2.1 3.2 3.2 1.5 1.8 1.4 0.0 0.0   Current Ratio   2.1 3.2 3.2 1.5 1.8 1.4 0.0 0.0   Cash and cash equivalent   478.9 622.6 1,201.6 461.3 689.7 1,042.1 0.0 0.0   1000.0 Capital use efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Trade debtors turnover (days)   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Trade creditors turnover (days)   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Current assets / Net sales %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net working capital   640.9 809.1 1,245.0 335.9 645.6 493.5 0.0 0.0   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   125 162 76 91 224 257 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   125 162 76 91 224 257 0 0   EBIT / employee   111 149 63 91 224 223 0 0   Net earnings / employee   84 111 46 68 170 162 0 0